you are missing the fact that the last "(3 times revenue today)" factor which you just dropped means you are expecting the company to triple its revenues next year, which means the normal rules won't apply (to that extent) so you can charge a premium today for potentially growing more than 100% YoY. On re-reading I guess you've managed to confuse me as well and my brain is about to explode from cognitive dissonance its experiencing right now.